|
Revenue
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.33B | 0.00B | 0.34B | 0.41B | 0.39B | 0.39B | 0.39B | 0.38B | 0.40B | 0.37B | 0.32B | 0.34B | 0.20B | 0.28B | 0.32B | 0.36B | 0.40B | 0.39B | 0.39B | 0.48B | 0.54B | 0.54B | 0.46B | 0.50B | 0.46B | 0.47B | 0.47B | 0.50B | 0.48B | 0.46B | 0.43B | 0.48B | 0.47B | 0.45B | 0.41B |
|
Cost of Revenue
|
354.11B | 349.78B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.25B | 0.29B | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B | 0.27B | 0.23B | 0.25B | 0.17B | 0.20B | 0.23B | 0.26B | 0.29B | 0.29B | 0.32B | 0.37B | 0.42B | 0.43B | 0.37B | 0.36B | 0.34B | 0.36B | 0.38B | 0.38B | 0.37B | 0.36B | 0.34B | 0.38B | 0.37B | 0.37B | 0.33B |
|
Gross Profit
|
91.18B | -291.18B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09B | 0.00B | 0.09B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.03B | 0.08B | 0.09B | 0.10B | 0.11B | 0.10B | 0.08B | 0.12B | 0.12B | 0.11B | 0.10B | 0.14B | 0.12B | 0.11B | 0.09B | 0.12B | 0.11B | 0.11B | 0.09B | 0.10B | 0.10B | 0.09B | 0.08B |
|
Research & Development
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 24.48B | 0.01B | 0.01B | 0.01B | 27.08B | 0.01B | 0.01B | 0.01B | 27.48B |
|
Selling, General & Administrative
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.02B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 221.73B | 0.06B | 0.06B | 0.06B | 237.62B | 0.06B | 0.06B | 0.06B | 230.53B |
|
Restructuring Costs
|
| | -826.33 | -985.00 | -0.00B | -0.00B | | | | | | | 0.00B | -21.59 | 403.00 | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | 0.00B | | | | -0.00B | | | | | | | | 0.00B | | 0.00B | | -0.00B | | 0.00B | | | | | | | | 0.08B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B |
|
Operating Expenses
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.40B | -0.00B | -0.00B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 246.21B | 0.07B | 0.07B | 0.06B | 264.70B | 0.07B | 0.06B | 0.06B | 258.01B |
|
Operating Income
|
91.18B | -291.18B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.40B | 0.00B | 0.00B | 0.03B | 0.05B | 0.08B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | -0.01B | 0.02B | 0.03B | 0.04B | 0.13B | 0.04B | 0.01B | 0.05B | 0.05B | 0.05B | 0.04B | 0.07B | 0.06B | 0.05B | 0.03B | 0.05B | 0.04B | -0.02B | 0.02B | 0.03B | 0.03B | -0.05B | 0.02B |
|
EBIT
|
91.18B | -291.18B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.40B | 0.00B | 0.00B | 0.03B | 0.05B | 0.08B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | -0.01B | 0.02B | 0.03B | 0.04B | 0.13B | 0.04B | 0.01B | 0.05B | 0.05B | 0.05B | 0.04B | 0.07B | 0.06B | 0.05B | 0.03B | 0.05B | 0.04B | -0.02B | 0.02B | 0.03B | 0.03B | -0.05B | 0.02B |
|
Interest & Investment Income
|
-162.98 | 0.00B | 604.33 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | -0.00B | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B |
|
Other Non Operating Income
|
| | | -0.00B | -0.00B | | 20.36B | -0.00B | -0.00B | 18.94B | -9.18B | | | 27.15B | -8.34B | | | | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | | 0.00B | 0.00B | -0.01B | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 8.99 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 103.10B | 0.04B | 0.00B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | -0.02B | 0.01B | 0.01B | 0.03B | 0.12B | 0.03B | 0.00B | 0.05B | 0.04B | 0.04B | 0.03B | 0.06B | 0.05B | 0.04B | 163.16B | 0.04B | 0.03B | -0.03B | 53.26B | 0.02B | 0.01B | -0.07B | -34.76B |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | -0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 60.26B | 0.01B | 0.01B | -0.01B | 9.69B | 0.01B | 0.00B | -0.00B | 35.79B |
|
Profit After Tax
|
0.00B | 0.00B | -553.63 | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 46.99B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.02B | 0.01B | 0.01B | 0.02B | 0.09B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.01B | 0.04B | 0.03B | 0.03B | 0.00B | 0.03B | 0.02B | -0.02B | 44.17B | 0.01B | 0.01B | -0.07B | 0.12B |
|
Equity Income
|
| | -113.74 | -112.49 | -238.91 | | -0.14B | -142.56 | -134.59 | -0.13B | 0.13B | | | 0.13B | 0.13B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.50B | 0.00B | 0.00B | 0.00B | 0.60B | 0.00B | 0.00B | 0.00B | 0.50B |
|
Income from Continuing Operations
|
0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 8.99 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 103.10B | 0.03B | -0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.02B | 0.01B | 0.01B | 0.02B | 0.09B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.01B | 0.04B | 0.03B | 0.03B | 102.90B | 0.03B | 0.02B | -0.02B | 43.57B | 0.01B | 0.01B | -0.07B | -70.55B |
|
Consolidated Net Income
|
0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 8.99 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 103.10B | 0.03B | -0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.02B | 0.01B | 0.01B | 0.02B | 0.09B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.01B | 0.04B | 0.03B | 0.03B | 102.90B | 0.03B | 0.02B | -0.02B | 43.57B | 0.01B | 0.01B | -0.07B | -70.55B |
|
Income towards Parent Company
|
0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 8.99 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 103.10B | 0.03B | -0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.02B | 0.01B | 0.01B | 0.02B | 0.09B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.01B | 0.04B | 0.03B | 0.03B | 102.90B | 0.03B | 0.02B | -0.02B | 43.57B | 0.01B | 0.01B | -0.07B | -70.55B |
|
Net Income towards Common Stockholders
|
0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 8.99 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 103.10B | 0.03B | -0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.02B | 0.01B | 0.01B | 0.02B | 0.09B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.01B | 0.04B | 0.03B | 0.03B | 102.90B | 0.03B | 0.02B | -0.02B | 43.57B | 0.01B | 0.01B | -0.07B | -70.55B |
|
EPS (Basic)
|
0.01 | 0.07 | | | -0.74 | -0.03 | 0.38 | 0.38 | 0.22 | 0.00 | 0.36 | 0.43 | -0.10 | 0.00 | 0.45 | 0.46 | 0.40 | 0.00B | 0.45 | 0.89 | 0.43 | 0.34 | 0.32 | 0.41 | 0.40 | 0.31 | 0.30 | -0.30 | 0.15 | 0.15 | 0.39 | 1.47 | 0.35 | 0.02 | 0.53 | 0.49 | 0.52 | 0.20 | 0.70 | 0.51 | 0.45 | 0.09 | 0.46 | 0.35 | -0.35 | 0.30 | 0.16 | 0.16 | -1.20 | -0.37 |
|
EPS (Weighted Average and Diluted)
|
0.01 | 0.07 | | | -0.74 | -0.03 | 0.38 | 0.38 | 0.22 | 0.00 | 0.36 | 0.43 | -0.10 | 0.00 | 0.44 | 0.45 | 0.39 | 0.00B | 0.44 | 0.87 | 0.43 | 0.33 | 0.32 | 0.40 | 0.39 | 0.31 | 0.29 | -0.29 | 0.15 | 0.15 | 0.39 | 1.47 | 0.35 | 0.01 | 0.53 | 0.49 | 0.52 | 0.20 | 0.70 | 0.51 | 0.44 | 0.08 | 0.45 | 0.35 | -0.35 | 0.30 | 0.16 | 0.16 | -1.20 | -0.37 |
|
Shares Outstanding (Weighted Average)
|
0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.00B | 0.00B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.00B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.00B |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.00B | 0.06B | 0.06B | 0.06B | 0.00B |
|
EBITDA
|
91.18B | -291.18B | 0.00B | 0.00B | 0.00B | 0.00B | 60.89B | 0.00B | 0.00B | 55.74B | 59.53B | 0.00B | 0.00B | 240.53B | 62.62B | 0.00B | 0.00B | 0.07B | 75.99B | 0.08B | 0.04B | 0.29B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | -0.01B | 0.02B | 0.03B | 0.04B | 0.13B | 0.04B | 0.01B | 0.05B | 0.05B | 0.05B | 0.04B | 0.07B | 0.06B | 0.05B | 0.03B | 0.05B | 0.04B | -0.02B | 0.02B | 0.03B | 0.03B | -0.05B | 0.02B |
|
Interest Expenses
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -80.51B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 50.86B | 0.01B | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | 0.00% | 28.00% | 28,318.48% | 28.04% | 5.26% | 33.41% | 27.46% | 24.46% | 26.57% | 29.90% | 24.78% | 20.71% | 31.57% | 26.18% | 27.39% | 24.28% | 78.05% | 29.87% | 30.19% | 26.96% | 52.38% | 30.25% | 37.32% | 25.43% | 36.93% | 33.67% | 30.95% | 34.62% | 18.19% | 50.86% | 35.38% | 0.73% | -102.95% |